Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gadegaard Behandlingscenter ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   0.4% 0.4% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 8.3% 8.1% 4.9% 1.8% 7.7% 7.5%   Credit score (0-100)   0 0 32 32 46 73 31 31   Credit rating   N/A N/A BB BB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 2.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 5,647 6,762 6,009 10,565 0.0 0.0   EBITDA   0.0 0.0 -71.7 531 563 1,097 0.0 0.0   EBIT   0.0 0.0 -362 248 334 853 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -466.3 156.6 256.2 151.0 0.0 0.0   Net earnings   0.0 0.0 -364.9 115.6 191.4 -21.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -466 157 256 151 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 197 124 284 325 0.0 0.0   Shareholders equity total   0.0 0.0 119 235 426 1,091 991 991   Interest-bearing liabilities   0.0 0.0 1,430 816 1,003 688 0.0 0.0   Balance sheet total (assets)   0.0 0.0 2,724 3,154 3,467 6,039 991 991   Net Debt   0.0 0.0 1,430 774 998 687 -311 -311     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 0.0 5,647 6,762 6,009 10,565 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 19.7% -11.1% 75.8% -100.0% 0.0%   Employees   0 0 0 0 0 18 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 0 2,724 3,154 3,467 6,039 991 991   Balance sheet change%   0.0% 0.0% 0.0% 15.8% 9.9% 74.2% -83.6% 0.0%   Added value   0.0 0.0 -71.7 531.5 617.4 1,097.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 1,097 -527 -239 -373 -325 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% -6.4% 3.7% 5.6% 8.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% -13.3% 8.4% 10.5% 6.2% 0.0% 0.0%   ROI %   0.0% 0.0% -21.4% 16.9% 24.4% 11.6% 0.0% 0.0%   ROE %   0.0% 0.0% -306.2% 65.3% 57.9% -2.8% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 4.4% 7.4% 12.3% 18.1% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -1,995.3% 145.6% 177.1% 62.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 1,200.0% 347.8% 235.5% 63.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 14.5% 8.1% 9.9% 16.9% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.7 0.7 0.9 1.1 0.0 0.0   Current Ratio   0.0 0.0 0.7 0.7 0.9 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 42.3 5.4 0.8 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 -468.7 -661.4 -373.4 463.6 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 61 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 61 0 0   EBIT / employee   0 0 0 0 0 47 0 0   Net earnings / employee   0 0 0 0 0 -1 0 0